Flat M3 2 beds 2 baths

Springfield Ln, Salford, Manchester M3

North West, England · M3

Initial Investment

First Year

£118,496First Year

Profit From Rental Income

After 5 Years

£27,986

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,673

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,260	£25,639	£26,280	£26,937	£27,745	£131,861
Total Expenses	£19,262	£19,346	£19,453	£19,563	£19,686	£97,310
Profit Before Tax	£5,998	£6,293	£6,827	£7,374	£8,059	£34,551
Profit After Tax	£4,858	£5,097	£5,530	£5,973	£6,528	£27,986
Change In Property Value	£11,143	£11,477	£21,672	£24,943	£26,439	£95,673
Net Return	£16,001	£16,574	£27,202	£30,916	£32,967	£123,660
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change